|
Gross Margin
|
99.94% | 99.42% | 99.54% | 99.45% | 99.88% | 99.46% | 99.55% | 99.48% | 99.28% | 99.48% | 99.53% | 97.08% | 99.43% | 99.52% | 99.09% | 98.73% | 99.41% | 99.52% | 98.95% | 98.61% | | | | | | | | | | | | | | | | | | | 100.00% | 100.00% | 100.00% | 100.00% | 98.06% | 96.85% | 97.23% | 98.04% | 98.19% | -124.43% | 97.73% | 98.08% | 64.06% | 58.80% | 55.90% | 58.19% | 54.01% | 46.12% | 49.37% | 51.51% | 51.28% | 44.39% | 46.66% | 52.86% | 54.92% | 53.20% | 56.80% | 58.64% | 58.81% |
|
EBT Margin
|
22.43% | 28.07% | 30.42% | 24.37% | 22.94% | 28.04% | 29.94% | 23.56% | 19.02% | 25.48% | 29.62% | 22.49% | 26.08% | 28.57% | 25.72% | 17.04% | 18.61% | 23.31% | 25.04% | 19.14% | 19.74% | 25.41% | 26.01% | 19.44% | 17.71% | 22.78% | 25.78% | 17.92% | 14.67% | 23.00% | 26.24% | 21.03% | 18.15% | 29.28% | 31.02% | 24.73% | 14.55% | 33.86% | 35.14% | 16.46% | 16.71% | 29.64% | 27.65% | 19.91% | 13.93% | -1.90% | 11.43% | 0.72% | 15.69% | 40.19% | 46.88% | 29.63% | 34.04% | 38.62% | 33.02% | 19.38% | 20.28% | 26.33% | 28.49% | 9.96% | 12.11% | 26.79% | 32.05% | 26.09% | 17.95% | 25.47% | 47.15% |
|
EBIT Margin
|
24.31% | 26.59% | 29.00% | 24.22% | 22.19% | 29.10% | 29.86% | 24.80% | 22.28% | 27.30% | 32.45% | 23.44% | 26.67% | 30.59% | 30.39% | 23.04% | 25.06% | 28.67% | 29.18% | 24.37% | 25.78% | 30.43% | 31.13% | 24.95% | 23.63% | 27.10% | 30.56% | 22.37% | 20.70% | 26.86% | 29.38% | 25.20% | 24.04% | 33.15% | 34.48% | 29.19% | 22.09% | 36.90% | 38.14% | 21.24% | 20.63% | 32.28% | 32.96% | 25.60% | 21.44% | 5.20% | 24.05% | 8.43% | 24.05% | 42.76% | 49.20% | 37.52% | 38.57% | 42.76% | 35.01% | 21.23% | 23.39% | 29.10% | 31.73% | 10.53% | 18.12% | 30.48% | 35.47% | 30.59% | 24.01% | 29.22% | 31.84% |
|
EBITDA Margin
|
24.31% | 26.59% | 29.00% | 24.22% | 22.19% | 29.10% | 29.86% | 24.80% | 22.28% | 27.30% | 32.45% | 23.44% | 26.67% | 30.59% | 30.39% | 23.04% | 25.06% | 28.67% | 29.18% | 24.37% | 25.78% | 30.43% | 31.13% | 24.95% | 23.63% | 27.10% | 30.56% | 22.37% | 20.70% | 26.86% | 29.38% | 25.20% | 24.04% | 33.15% | 34.48% | 29.19% | 22.09% | 36.90% | 38.14% | 21.24% | 20.63% | 32.28% | 32.96% | 25.60% | 21.44% | 5.20% | 24.05% | 8.43% | 24.05% | 42.76% | 49.20% | 37.52% | 38.57% | 42.76% | 35.01% | 21.23% | 23.39% | 29.10% | 31.73% | 10.53% | 18.12% | 30.48% | 35.47% | 30.59% | 24.01% | 29.22% | 31.84% |
|
Operating Margin
|
24.31% | 26.59% | 29.00% | 24.22% | 22.19% | 29.10% | 29.86% | 24.80% | 22.28% | 27.30% | 32.45% | 23.44% | 26.67% | 30.59% | 30.39% | 23.04% | 25.06% | 28.67% | 29.18% | 24.37% | 25.78% | 30.43% | 31.13% | 24.95% | 23.63% | 27.10% | 30.56% | 22.37% | 20.70% | 26.86% | 29.38% | 25.20% | 24.04% | 33.15% | 34.48% | 29.19% | 22.09% | 36.90% | 38.14% | 21.24% | 20.63% | 32.28% | 32.96% | 25.60% | 21.44% | 5.20% | 24.05% | 8.43% | 24.05% | 42.76% | 49.20% | 37.52% | 38.57% | 42.76% | 35.01% | 21.23% | 23.39% | 29.10% | 31.73% | 10.53% | 18.12% | 30.48% | 35.47% | 30.59% | 24.01% | 29.22% | 31.84% |
|
Net Margin
|
14.29% | 17.79% | 19.77% | 16.80% | 14.70% | 18.03% | 22.03% | 15.58% | 13.64% | 16.68% | 22.00% | 15.04% | 0.02% | 0.08% | 0.05% | 0.04% | -0.02% | 0.10% | 0.07% | 0.04% | 1.03% | 0.06% | -0.02% | -0.01% | | | | | 10.22% | 16.06% | 17.78% | 24.50% | 12.85% | 19.42% | 21.19% | -4.43% | 11.98% | 27.02% | 27.43% | 12.85% | 13.78% | 23.42% | 24.54% | 15.73% | 25.42% | -1.61% | 6.88% | 4.07% | 12.21% | 30.85% | 36.07% | 22.51% | 26.15% | 28.85% | 24.88% | 15.34% | 15.87% | 19.82% | 21.62% | 8.08% | 9.34% | 20.02% | 24.70% | 19.45% | 13.38% | 19.17% | 40.24% |
|
FCF Margin
|
10.97% | 21.53% | 17.50% | 20.37% | 2.25% | 17.97% | 33.30% | 19.35% | -6.12% | 20.56% | 36.83% | 13.52% | 0.91% | 16.74% | 36.21% | 17.44% | -9.11% | 11.24% | 32.58% | 24.85% | 1.41% | 28.47% | 31.59% | 21.67% | -12.92% | 21.81% | 22.30% | 26.29% | -22.58% | 20.36% | 22.68% | 28.97% | 10.32% | 13.00% | 34.85% | 39.02% | -0.21% | 14.44% | 24.19% | 33.68% | 1.39% | 17.79% | -12.08% | 71.32% | -0.21% | -12.64% | 27.11% | 20.14% | -5.05% | 31.71% | 37.15% | 38.74% | 14.40% | 19.67% | 21.64% | 28.21% | -2.26% | 20.49% | 28.59% | 7.33% | -7.18% | 19.90% | 21.63% | 14.71% | -4.50% | 15.33% | 10.97% |
|
Assets Average
|
330.97M | 345.82M | 355.47M | 346.53M | 350.34M | 375.42M | 396.76M | 407.51M | 412.05M | 426.84M | 454.61M | 468.14M | 455.80M | 650.49M | 670.40M | 507.49M | 538.94M | 554.34M | 572.70M | 561.40M | 559.85M | 604.02M | 646.31M | 651.05M | 649.52M | 681.86M | 707.68M | 714.89M | 752.14M | 815.33M | 844.83M | 877.37M | 906.29M | 926.05M | 954.58M | 978.19M | 1,023.60M | 1,087.52M | 1,142.03M | 1,149.70M | 1,156.09M | 1,194.05M | 1,294.27M | 1,380.47M | 1,545.31M | 1,695.00M | 1,628.09M | 1,578.74M | 1,585.74M | 1,656.47M | 1,797.36M | 1,898.88M | 1,951.93M | 2,024.43M | 2,132.91M | 2,145.58M | 2,104.20M | 2,128.27M | 2,191.28M | 2,313.52M | 2,434.94M | 2,496.99M | 2,531.48M | 2,537.29M | 2,554.06M | 2,621.18M | 2,786.15M |
|
Equity Average
|
-141.94M | -143.78M | -137.13M | -123.56M | -114.58M | -105.99M | -86.26M | -62.45M | -49.21M | -38.49M | -21.19M | -15.33M | -21.20M | -18.71M | -290.32M | -554.02M | -538.98M | -529.67M | -494.74M | -461.17M | -446.00M | -425.82M | -404.76M | -412.91M | -421.15M | -399.48M | -393.06M | -398.27M | -390.88M | -379.85M | -355.63M | -351.36M | -328.88M | -272.55M | -226.50M | -229.49M | -259.26M | -231.93M | -186.02M | -175.93M | -184.62M | -154.07M | -89.70M | -40.12M | -33.68M | -43.30M | -32.08M | -13.58M | 6.74M | 62.08M | 158.54M | 239.01M | 290.26M | 365.69M | 350.62M | 219.59M | 100.83M | 50.85M | 63.55M | 54.01M | 21.16M | -70.03M | -121.47M | -70.71M | -54.60M | -45.09M | 61.77M |
|
Invested Capital
|
-146.20M | -141.35M | -132.91M | -114.21M | -114.95M | 194.06M | -68.89M | 202.78M | -48.52M | -27.43M | 238.57M | 236.48M | 232.28M | 641.16M | 249.58M | -399.84M | 331.99M | 346.46M | 355.63M | 340.69M | 367.39M | 377.00M | 389.71M | 356.28M | 398.50M | 415.69M | 416.92M | 418.24M | 507.60M | 528.36M | 529.47M | 475.32M | 571.13M | 611.65M | 600.92M | 467.92M | 537.09M | 592.27M | 614.45M | 570.84M | 620.34M | 662.13M | 819.62M | 828.10M | 1,172.43M | 1,196.54M | 1,043.88M | 1,052.99M | 1,078.40M | 1,164.54M | 1,272.18M | 1,326.36M | 1,375.56M | 1,478.03M | 1,442.63M | 1,358.18M | 1,426.24M | 1,443.40M | 1,468.10M | 1,603.62M | 1,701.93M | 1,721.65M | 1,714.58M | 1,723.26M | 1,810.89M | 1,873.88M | 2,068.28M |
|
Asset Utilization Ratio
|
1.89 | 1.74 | 1.63 | 1.63 | 1.59 | 1.50 | 1.47 | 1.46 | 1.47 | 1.45 | 1.38 | 1.37 | 1.46 | 1.05 | 1.04 | 1.37 | 1.30 | 1.28 | 1.26 | 1.29 | 1.32 | 1.23 | 1.15 | 1.16 | 1.19 | 1.18 | 1.18 | 1.20 | 1.19 | 1.11 | 1.10 | 1.05 | 1.00 | 1.00 | 0.97 | 0.96 | 0.94 | 0.92 | 0.89 | 0.91 | 0.91 | 0.90 | 0.84 | 0.81 | 0.72 | 0.56 | 0.52 | 0.49 | 0.47 | 0.52 | 0.54 | 0.56 | 0.59 | 0.61 | 0.62 | 0.65 | 0.70 | 0.72 | 0.71 | 0.67 | 0.63 | 0.62 | 0.61 | 0.62 | 0.62 | 0.60 | 0.57 |
|
Interest Coverage Ratio
|
18.02 | 30.13 | 51.97 | 49.90 | 38.38 | 64.60 | 29.44 | 10.92 | 7.96 | 13.81 | 19.33 | 12.21 | 12.11 | 15.63 | 6.14 | 3.67 | 3.45 | 5.07 | 5.88 | 4.03 | 4.05 | 5.62 | 6.38 | 4.58 | 4.07 | 5.69 | 6.82 | 4.38 | 3.87 | 5.79 | 7.05 | 4.78 | 4.05 | 7.67 | 8.16 | 5.80 | 4.09 | 9.31 | 9.50 | 4.65 | 4.02 | 9.24 | 8.24 | 5.69 | 4.11 | 0.60 | 3.99 | 1.37 | 3.74 | 10.18 | 13.67 | 9.23 | 8.67 | 13.98 | 15.49 | 6.56 | 5.53 | 7.65 | 8.35 | 2.19 | 2.98 | 5.56 | 6.89 | 5.66 | 3.76 | 5.48 | 6.06 |
|
Debt to Equity
|
-2.12 | -2.15 | -2.20 | -2.43 | -2.56 | -3.00 | -3.42 | -5.10 | -5.31 | -9.04 | -17.52 | -15.58 | -9.87 | -58.03 | -1.44 | -1.59 | -1.62 | -1.67 | -1.76 | -1.75 | -1.84 | -1.91 | -1.98 | -1.83 | -1.96 | -2.08 | -2.04 | -2.06 | -2.32 | -2.41 | -2.57 | -2.30 | -2.95 | -3.42 | -4.00 | -2.81 | -3.07 | -3.90 | -4.66 | -4.11 | -4.34 | -6.40 | -15.45 | -36.22 | -27.73 | -28.99 | -49.77 | -184.06 | 55.06 | 10.10 | 5.00 | 3.99 | 3.37 | 2.55 | 4.07 | 7.78 | 29.34 | 25.39 | 19.27 | 44.05 | 252.00 | -12.73 | -18.83 | -39.07 | -29.32 | -72.42 | 12.81 |
|
Debt Ratio
|
0.93 | 0.85 | 0.83 | 0.82 | 0.81 | 0.75 | 0.64 | 0.61 | 0.63 | 0.57 | 0.54 | 0.54 | 0.58 | 0.76 | 1.70 | 1.61 | 1.60 | 1.54 | 1.42 | 1.47 | 1.39 | 1.26 | 1.18 | 1.23 | 1.23 | 1.14 | 1.15 | 1.14 | 1.13 | 1.07 | 1.02 | 0.93 | 0.96 | 0.91 | 0.83 | 0.73 | 0.76 | 0.71 | 0.67 | 0.66 | 0.69 | 0.65 | 0.64 | 0.61 | 0.71 | 0.74 | 0.68 | 0.67 | 0.67 | 0.61 | 0.57 | 0.55 | 0.54 | 0.51 | 0.53 | 0.57 | 0.65 | 0.65 | 0.63 | 0.65 | 0.68 | 0.74 | 0.71 | 0.70 | 0.73 | 0.71 | 0.66 |
|
Equity Ratio
|
-0.44 | -0.39 | -0.38 | -0.34 | -0.32 | -0.25 | -0.19 | -0.12 | -0.12 | -0.06 | -0.03 | -0.03 | -0.06 | -0.01 | -1.18 | -1.01 | -0.99 | -0.92 | -0.81 | -0.84 | -0.76 | -0.66 | -0.60 | -0.67 | -0.63 | -0.55 | -0.56 | -0.55 | -0.49 | -0.44 | -0.40 | -0.40 | -0.32 | -0.27 | -0.21 | -0.26 | -0.25 | -0.18 | -0.14 | -0.16 | -0.16 | -0.10 | -0.04 | -0.02 | -0.03 | -0.03 | -0.01 | 0.00 | 0.01 | 0.06 | 0.11 | 0.14 | 0.16 | 0.20 | 0.13 | 0.07 | 0.02 | 0.03 | 0.03 | 0.01 | 0.00 | -0.06 | -0.04 | -0.02 | -0.02 | -0.01 | 0.05 |
|
Times Interest Earned
|
18.02 | 30.13 | 51.97 | 49.90 | 38.38 | 64.60 | 29.44 | 10.92 | 7.96 | 13.81 | 19.33 | 12.21 | 12.11 | 15.63 | 6.14 | 3.67 | 3.45 | 5.07 | 5.88 | 4.03 | 4.05 | 5.62 | 6.38 | 4.58 | 4.07 | 5.69 | 6.82 | 4.38 | 3.87 | 5.79 | 7.05 | 4.78 | 4.05 | 7.67 | 8.16 | 5.80 | 4.09 | 9.31 | 9.50 | 4.65 | 4.02 | 9.24 | 8.24 | 5.69 | 4.11 | 0.60 | 3.99 | 1.37 | 3.74 | 10.18 | 13.67 | 9.23 | 8.67 | 13.98 | 15.49 | 6.56 | 5.53 | 7.65 | 8.35 | 2.19 | 2.98 | 5.56 | 6.89 | 5.66 | 3.76 | 5.48 | 6.06 |
|
FCF Payout Ratio
|
-0.89 | 0.00 | 0.00 | 0.38 | 0.00 | 0.41 | 0.18 | 0.36 | -1.55 | 0.32 | 0.15 | 0.48 | 8.35 | 0.35 | 8.22 | 0.74 | -0.04 | 0.50 | 0.15 | 0.26 | 4.80 | 0.20 | 0.16 | 0.27 | -0.52 | 0.22 | 0.21 | 0.20 | -0.25 | 0.24 | 0.19 | 0.19 | 0.62 | 0.36 | 0.13 | 0.14 | -27.62 | 0.29 | 0.17 | 0.15 | 4.00 | 0.21 | -0.32 | 0.06 | -27.51 | -0.65 | 0.00 | | | | 0.10 | 0.11 | 0.36 | 0.18 | 0.15 | 0.13 | -1.70 | 0.17 | 0.12 | 0.55 | -0.62 | 0.16 | 0.15 | 0.23 | -0.90 | 0.20 | 0.27 |
|
Enterprise Value
|
-57.40M | -61.81M | -63.65M | -67.87M | -65.59M | -70.93M | -79.55M | -91.26M | -76.41M | -90.96M | -124.73M | -107.06M | -91.31M | -485.39M | -115.06M | -134.18M | -140.22M | -143.79M | -161.14M | -168.19M | -174.88M | -211.54M | -244.39M | -215.09M | -200.54M | -230.65M | -199.26M | -193.44M | -194.07M | -207.89M | -205.95M | -202.46M | -187.47M | -197.96M | -238.85M | -235.34M | -36.83M | -37.15M | -30.92M | -26.64M | -31.81M | -34.41M | -31.57M | -33.77M | -321.95M | -314.14M | -191.97M | -234.78M | -222.96M | -307.98M | -415.12M | -511.61M | -527.21M | -607.18M | -52.54M | -41.57M | -31.68M | -36.17M | -36.43M | -26.75M | -42.11M | -150.85M | -58.56M | -40.18M | -40.05M | -58.61M | -52.58M |
|
Return on Sales
|
0.14% | 0.18% | 0.20% | 0.17% | 0.15% | 0.18% | 0.22% | 0.16% | 0.14% | 0.17% | 0.22% | 0.15% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.10% | 0.16% | 0.18% | 0.24% | 0.13% | 0.19% | 0.21% | -0.04% | 0.12% | 0.27% | 0.27% | 0.13% | 0.14% | 0.23% | 0.25% | 0.16% | 0.25% | -0.02% | 0.07% | 0.04% | 0.12% | 0.31% | 0.36% | 0.23% | 0.26% | 0.29% | 0.25% | 0.15% | 0.16% | 0.20% | 0.22% | 0.08% | 0.09% | 0.20% | 0.25% | 0.19% | 0.13% | 0.19% | 0.40% |
|
Return on Capital Employed
|
0.83% | 0.83% | 0.72% | 0.69% | 0.68% | -2.26% | 0.71% | 0.66% | 0.62% | 0.63% | 0.63% | 0.61% | 0.66% | 0.42% | 0.42% | 0.58% | 0.54% | 0.51% | 0.49% | 0.51% | 0.51% | 0.51% | 0.47% | 0.48% | 0.46% | 0.45% | 0.43% | 0.44% | 0.43% | 0.41% | 0.40% | 0.39% | 0.38% | 0.40% | 0.41% | 0.42% | 0.39% | 0.39% | 0.39% | 0.38% | 0.37% | 0.36% | 0.31% | 0.30% | 0.25% | 0.15% | 0.13% | 0.09% | 0.09% | 0.17% | 0.28% | 0.32% | 0.35% | 0.36% | 0.30% | 0.28% | 0.26% | 0.25% | 0.23% | 0.27% | 0.24% | 0.18% | 0.19% | 0.22% | 0.23% | 0.22% | 0.20% |
|
Return on Invested Capital
|
-0.76% | -0.72% | -0.70% | -0.78% | -0.82% | 2.48% | 1.71% | 1.63% | 1.46% | -3.00% | 1.13% | 0.51% | 0.55% | 0.32% | 0.32% | -1.91% | -4.21% | 0.42% | 0.39% | 0.40% | 0.40% | 0.39% | 0.38% | 0.40% | 0.40% | 0.37% | 0.37% | 0.38% | 0.34% | 0.31% | 0.31% | 0.38% | 0.37% | 0.34% | 0.35% | 0.27% | 0.29% | 0.31% | 0.33% | 0.43% | 0.42% | 0.38% | 0.34% | 0.32% | 0.30% | 0.20% | 0.16% | 0.17% | 0.09% | 0.16% | 0.22% | 0.25% | 0.27% | 0.28% | 0.26% | 0.26% | 0.25% | 0.23% | 0.22% | 0.19% | 0.17% | 0.16% | 0.17% | 0.20% | 0.21% | 0.20% | 0.19% |
|
Return on Assets
|
0.30% | 0.28% | 0.26% | 0.28% | 0.28% | 0.26% | 0.27% | 0.26% | 0.26% | 0.25% | 0.24% | 0.24% | 0.21% | 0.10% | 0.04% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | 0.03% | 0.07% | 0.13% | 0.18% | 0.18% | 0.19% | 0.19% | 0.13% | 0.12% | 0.14% | 0.15% | 0.19% | 0.19% | 0.18% | 0.16% | 0.16% | 0.16% | 0.10% | 0.07% | 0.05% | 0.03% | 0.08% | 0.13% | 0.15% | 0.17% | 0.18% | 0.16% | 0.15% | 0.15% | 0.14% | 0.13% | 0.11% | 0.10% | 0.10% | 0.10% | 0.12% | 0.12% | 0.12% | 0.14% |
|
Return on Equity
|
-0.69% | -0.67% | -0.68% | -0.80% | -0.85% | -0.94% | -1.24% | -1.72% | -2.18% | -2.80% | -5.18% | -7.23% | -4.49% | -3.62% | -0.09% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | | -0.05% | -0.16% | -0.30% | -0.45% | -0.49% | -0.64% | -0.81% | -0.53% | -0.47% | -0.66% | -0.94% | -1.23% | -1.20% | -1.40% | -2.37% | -5.55% | -7.37% | -3.96% | -3.42% | -5.55% | 6.27% | 2.10% | 1.47% | 1.21% | 1.15% | 0.97% | 0.97% | 1.51% | 3.15% | 5.82% | 4.49% | 4.79% | 11.18% | -3.41% | -2.08% | -4.24% | -5.74% | -6.83% | 6.19% |